Blackline Safety Corp
TSX:BLN

Watchlist Manager
Blackline Safety Corp Logo
Blackline Safety Corp
TSX:BLN
Watchlist
Price: 7.05 CAD 1.44%
Market Cap: 608.4m CAD

Relative Value

The Relative Value of one BLN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 7.05 CAD, Blackline Safety Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BLN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
16
Median 3Y
3.1
Median 5Y
4.1
Industry
1.2
Forward
4
vs History
vs Industry
Median 3Y
-14.5
Median 5Y
-14.5
Industry
16.5
Forward
-65.3
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
-20.1
Industry
10
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-23.5
Industry
16.6
vs History
36
vs Industry
6
Median 3Y
7.5
Median 5Y
7.1
Industry
1.7
vs History
41
vs Industry
19
Median 3Y
2.9
Median 5Y
3.7
Industry
1.5
Forward
3.7
vs History
47
vs Industry
29
Median 3Y
5.4
Median 5Y
6.3
Industry
4.2
vs History
7
vs Industry
Median 3Y
-10.8
Median 5Y
-11.7
Industry
8.4
Forward
103
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
-14.8
Industry
12.4
Forward
-78.7
vs History
vs Industry
Median 3Y
-20.7
Median 5Y
-19.1
Industry
10.5
vs History
vs Industry
Median 3Y
-19.1
Median 5Y
-15.8
Industry
14.7
vs History
36
vs Industry
5
Median 3Y
4.3
Median 5Y
5.9
Industry
1.2

Multiples Across Competitors

BLN Competitors Multiples
Blackline Safety Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Blackline Safety Corp
TSX:BLN
611.6m CAD 4.2 -75.4 246.2 -100.4
JP
Secom Co Ltd
TSE:9735
2.5T JPY 2.1 23.5 8.8 13.5
UK
Verisure PLC
STO:VSURE
14.3B EUR 3.2 -60.4 11.2 49.5
SE
Securitas AB
STO:SECU B
80.9B SEK 0.5 16 7.6 10.6
US
Brinks Co
NYSE:BCO
4.9B USD 0.9 28.7 9.4 14.6
JP
Sohgo Security Services Co Ltd
TSE:2331
590.8B JPY 1 20.2 6.9 10.6
SE
Loomis AB
STO:LOOMIS
25B SEK 0.8 13.9 4.2 7.8
US
Geo Group Inc
NYSE:GEO
2.4B USD 0.9 10 9.1 13.4
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 17.9 8.6 13.8
KR
S1 Corp
KRX:012750
2.6T KRW 0.9 13.8 4.5 8
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
CA
Blackline Safety Corp
TSX:BLN
Average P/E: 18
Negative Multiple: -75.4
N/A N/A
JP
Secom Co Ltd
TSE:9735
23.5
9%
2.6
UK
Verisure PLC
STO:VSURE
Negative Multiple: -60.4 N/A N/A
SE
Securitas AB
STO:SECU B
16
14%
1.1
US
Brinks Co
NYSE:BCO
28.7
41%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
20.2
14%
1.4
SE
Loomis AB
STO:LOOMIS
13.9
20%
0.7
US
Geo Group Inc
NYSE:GEO
10
92%
0.1
US
CoreCivic Inc
NYSE:CXW
17.9
N/A N/A
KR
S1 Corp
KRX:012750
13.8
7%
2
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Blackline Safety Corp
TSX:BLN
Average EV/EBITDA: 31.7
246.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
8.8
4%
2.2
UK
Verisure PLC
STO:VSURE
11.2
N/A N/A
SE
Securitas AB
STO:SECU B
7.6
3%
2.5
US
Brinks Co
NYSE:BCO
9.4
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.9
8%
0.9
SE
Loomis AB
STO:LOOMIS
4.2
5%
0.8
US
Geo Group Inc
NYSE:GEO
9.1
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.6
N/A N/A
KR
S1 Corp
KRX:012750
4.5
0%
N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Blackline Safety Corp
TSX:BLN
Average EV/EBIT: 15.7
Negative Multiple: -100.4
N/A N/A
JP
Secom Co Ltd
TSE:9735
13.5
N/A N/A
UK
Verisure PLC
STO:VSURE
49.5
N/A N/A
SE
Securitas AB
STO:SECU B
10.6
5%
2.1
US
Brinks Co
NYSE:BCO
14.6
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
10.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
7.8
7%
1.1
US
Geo Group Inc
NYSE:GEO
13.4
5%
2.7
US
CoreCivic Inc
NYSE:CXW
13.8
N/A N/A
KR
S1 Corp
KRX:012750
8
7%
1.1
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A